Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-04-01 (44 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: BELLEU (02200), Aisne
SA ROUSSELLE PERE ET FILS : revenue, balance sheet and financial ratios
SA ROUSSELLE PERE ET FILS is a French company
founded 44 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in BELLEU (02200),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA ROUSSELLE PERE ET FILS (SIREN 324600634)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 903 757 €
3 219 198 €
2 894 379 €
2 242 258 €
1 826 618 €
1 848 813 €
1 922 321 €
1 651 788 €
1 813 428 €
Net income
-292 514 €
141 498 €
53 233 €
-61 504 €
56 498 €
-32 513 €
92 234 €
113 040 €
70 458 €
EBITDA
-332 522 €
181 914 €
51 696 €
-73 060 €
4 785 €
-66 619 €
-16 182 €
96 853 €
82 912 €
Net margin
-15.4%
4.4%
1.8%
-2.7%
3.1%
-1.8%
4.8%
6.8%
3.9%
Revenue and income statement
In 2024, SA ROUSSELLE PERE ET FILS achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +0.6%). Significant drop of -41% vs 2023. After deducting consumption (318 k€), gross margin stands at 1.6 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -333 k€, representing -17.5% of revenue. Warning negative scissor effect: despite revenue change (-41%), EBITDA varies by -283%, reducing margin by 23.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -293 k€ (-15.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 903 757 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 585 524 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-332 522 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-321 947 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-292 514 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-17.5%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
52.519%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
28.559%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-16.347%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-0.385
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SA ROUSSELLE PERE ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.715
4.028
4.169
4.701
24.833
5.158
8.316
6.973
52.519
Financial autonomy
75.206
79.105
76.471
70.532
58.273
65.441
48.735
45.237
28.559
Repayment capacity
0.384
0.529
-3.478
-0.655
88.486
-0.411
1.302
0.439
-0.385
Cash flow / Revenue
2.866%
5.519%
-0.803%
-3.71%
0.136%
-3.926%
1.388%
3.184%
-16.347%
Sector positioning
Debt ratio
52.522024
2022
2023
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Average+34 pts over 3 years
In 2024, the debt ratio of SA ROUSSELLE PERE ET FILS (52.52) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
28.56%2024
2022
2023
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Average-24 pts over 3 years
In 2024, the financial autonomy of SA ROUSSELLE PERE ET FILS (28.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-0.39 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SA ROUSSELLE PERE ET FILS (-0.39) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 154.42. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
154.416
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-2.265
Liquidity indicators evolution SA ROUSSELLE PERE ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
400.448
530.9
465.037
358.404
346.875
296.672
194.409
179.222
154.416
Interest coverage
0.749
0.649
-4.159
-1.157
14.295
-1.881
3.635
1.783
-2.265
Sector positioning
Liquidity ratio
154.422024
2022
2023
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Average-17 pts over 3 years
In 2024, the liquidity ratio of SA ROUSSELLE PERE ET FILS (154.42) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-2.27x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Watch-50 pts over 3 years
In 2024, the interest coverage of SA ROUSSELLE PERE ET FILS (-2.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 93 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The company must finance 10 days of gap between collections and payments. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 92 days of revenue, i.e. 488 k€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
487 533 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
93 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
83 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
4 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
92 j
WCR and payment terms evolution SA ROUSSELLE PERE ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
841 249 €
315 591 €
432 887 €
354 787 €
538 140 €
327 728 €
837 604 €
874 527 €
487 533 €
Inventory turnover (days)
5
6
4
7
5
4
3
3
4
Customer payment term (days)
73
88
85
78
117
61
116
118
93
Supplier payment term (days)
52
54
48
59
84
37
53
58
83
Positioning of SA ROUSSELLE PERE ET FILS in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of SA ROUSSELLE PERE ET FILS is estimated at
345 839 €
(range 159 129€ - 611 128€).
The price/revenue ratio is 0.18x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
88 tx
159k€345k€611k€
345 839 €Range: 159 129€ - 611 128€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 903 757 €
×
0.18x
=345 840 €
Range: 159 129€ - 611 128€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Travaux de peinture et vitrerie)
Compare SA ROUSSELLE PERE ET FILS with other companies in the same sector:
Frequently asked questions about SA ROUSSELLE PERE ET FILS
What is the revenue of SA ROUSSELLE PERE ET FILS ?
The revenue of SA ROUSSELLE PERE ET FILS in 2024 is 1.9 M€.
Is SA ROUSSELLE PERE ET FILS profitable?
SA ROUSSELLE PERE ET FILS recorded a net loss in 2024.
Where is the headquarters of SA ROUSSELLE PERE ET FILS ?
The headquarters of SA ROUSSELLE PERE ET FILS is located in BELLEU (02200), in the department Aisne.
Where to find the tax return of SA ROUSSELLE PERE ET FILS ?
The tax return of SA ROUSSELLE PERE ET FILS is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SA ROUSSELLE PERE ET FILS operate?
SA ROUSSELLE PERE ET FILS operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart